BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis Via Luigi Giuseppe Faravelli, Milano, Lombardia, 20149

3 bed • 3.5 bath • 6 guests • €1,600,000

BNB

Calc

Annual Revenue

€124,169

Profit (Cash Flow)

€14,949

Cap Rate

6.3%

Annual Revenue

€124,169

AirDNA projects €244/night at 57% occupancy ($50,770). Airbtics projects €303/night at 70% occupancy ($77,568). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 87% occupancy rate, €391 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue€45,981€73,471€126,318€164,446
Occupancy58%70%87%94%
Nightly Rate€214€283€391€469

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Bright and modern apartment next 2 MICO/BIT

No image available

€42,597
€122
91%
311€94❌❌❌Y / Y⭐️ 4.5 (27)
Modigliani Golden House

No image available

€108,160
€389
76%
312€0✅✅❌Y / Y⭐️ 4.8 (41)
Uca14. Luxury large 3BRs private terrace Citylife

No image available

€68,634
€332
56%
322€91❌❌❌Y / Y⭐️ 5 (55)
Terrace in the center of Milan [MiCo-Citylife]

No image available

€109,276
€322
92%
322€113❌❌❌Y / Y⭐️ 5 (130)
vigliani 27

No image available

€46,145
€129
98%
311€0❌❌✅Y / Y⭐️ 4.7 (82)
Luxury apartment 170mq, close to City Life, Mico.

No image available

€57,100
€227
68%
332€72❌❌❌Y / Y⭐️ 5 (77)
W Apartments -Duplex Milano Centro

No image available

€111,587
€350
87%
321€0❌❌✅Y / Y⭐️ 4.8 (138)
Esclusivo 130MQ con balcone nel cuore di Milano

No image available

€173,952
€504
94%
322€41❌❌✅Y / Y⭐️ 5 (234)
Attico con terrazzo panoramico

No image available

€62,517
€180
94%
322€62❌❌❌Y / Y⭐️ 4.9 (103)
Fantastic new luxury flat CITYLIFE/MICO/ARCO PACE

No image available

€82,889
€451
50%
321€156❌✅❌Y / Y⭐️ 4.8 (117)
Sarpi Apartment

No image available

€72,513
€301
63%
332€124❌❌❌Y / Y⭐️ 4.8 (33)
Appartamento in zona centrale

No image available

€76,604
€540
37%
332€104❌❌❌Y / Y⭐️ 4.9 (11)
ArcoResidence- large apartment 20’ walk from DUOMO

No image available

€93,023
€256
98%
322€83❌❌❌Y / Y⭐️ 4.9 (84)
Appartamento Luminoso: 3 Camere (2 Queen+1 Double)

No image available

€41,131
€132
83%
312€52❌❌❌Y / Y⭐️ 4.8 (97)
Montestella - Casa Indipendente

No image available

€72,669
€422
47%
322€0❌❌❌Y / Y⭐️ 4.7 (177)
Bright and comfy in a beautiful contemporary home

No image available

€56,704
€340
45%
321€104❌✅❌Y / Y⭐️ 4.5 (60)
*Villa Olivo*with private terrace & Jacuzzi+3Beds!

No image available

€108,722
€437
68%
322€0❌✅❌Y / Y⭐️ 4.8 (93)
Milano Bramante

No image available

€53,490
€248
59%
324€0❌❌❌Y / Y⭐️ 5 (41)
Comfortable, large and elegant apt

No image available

€34,812
€115
80%
322€67❌❌❌Y / Y⭐️ 4.9 (377)
Appartamento per 6 persone centro città

No image available

€46,926
€228
56%
323€72❌❌✅Y / Y⭐️ 4.8 (42)
Italianway - The B Village Superior - 46

No image available

€79,426
€315
67%
331€82❌❌❌N / N⭐️ 4.2 (53)
Homy Mascheroni

No image available

€40,361
€174
63%
323€72❌❌❌Y / Y⭐️ 4.6 (71)
Detached House just 550m from Lancetti FS!

No image available

€49,765
€156
83%
321€156❌❌❌Y / Y⭐️ 4.5 (23)
Loft in [Brera]

No image available

€134,479
€408
89%
323€104❌❌❌Y / Y⭐️ 4.8 (70)
Three bedroom apartment in the centre of the city

No image available

€63,971
€248
70%
311€20❌❌❌N / Y⭐️ 5 (60)
Your quite 2 floors nest in Milan best district.

No image available

€34,980
€105
89%
322€52❌❌✅Y / Y⭐️ 4.8 (275)
Charming and elegant flat in front of Cenacolo

No image available

€43,189
€250
44%
322€83❌❌❌Y / Y⭐️ 5 (27)
CHARMING BRIGHT NEW FLAT DOWNTOWN CORE MILANO

No image available

€47,344
€135
95%
322€67❌❌❌Y / Y⭐️ 4.8 (427)
Arco della Pace top apartment

No image available

€27,832
€125
60%
322€41❌❌✅Y / Y⭐️ 4.3 (41)
Easylife - Elegant attic 2 min from Sempione Park

No image available

€145,764
€468
84%
331€124❌❌❌Y / Y⭐️ 4.5 (29)
Beautiful four-room apartment in the city center

No image available

€154,761
€489
86%
342€83❌❌❌Y / Y⭐️ 5 (59)
The Brera Residence

No image available

€69,910
€275
68%
325€88❌❌✅Y / Y⭐️ 4.7 (37)
Zebra Milano-Brera DLuxe Apartment

No image available

€126,253
€399
86%
332€104❌❌❌N / Y⭐️ 4.8 (25)
Luxury apartment with private pool & Spa

No image available

€200,770
€844
65%
341€0✅✅✅Y / Y⭐️ 5 (52)
Lussuoso Pentalocale in CityLife

No image available

€68,873
€261
71%
321€62❌❌❌Y / Y⭐️ 4.7 (62)
Classbnb - Ampio appartamento zona Expo

No image available

€90,778
€259
91%
321€156❌❌❌Y / Y⭐️ 5 (6)
Moderno e luminoso attico sulla città

No image available

€64,208
€293
58%
322€156❌❌❌Y / Y⭐️ 4.8 (56)
ShortMi Montello

No image available

€100,851
€336
82%
313€0❌❌❌Y / Y⭐️ 5 (37)

Return Metrics

3.99% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)€14,948€29,897€44,845€59,794€74,743€149,486€448,458
Revenue Appreciation€0€0€0€0€0€0€0
Home Equity€1,279,999€1,279,999€1,279,999€1,279,999€1,279,999€1,279,999€1,279,999
Down Payment€320,000€320,000€320,000€320,000€320,000€320,000€320,000
Property Appreciation€48,000€97,440€148,363€200,814€254,838€550,266€2,283,619
Total Return€1,662,948€1,727,337€1,793,209€1,860,608€1,929,581€2,299,752€4,332,078

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

3.99%

Cap Rate

6.26%

Return on Investment

22.83%

property-location

Via Luigi Giuseppe Faravelli Milano, Lombardia, 20149

3 bed • 3.5 bath • 6 guests

33

Airbnb Investor Score

€14,948

Annual Profit

6.3%

Cap Rate

4.0%

Cash on Cash

€124,169

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects €244/night at 57% occupancy ($50,770.11). Airbtics projects €303/night at 70% occupancy ($77,568).

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€77,851

Avg annual revenue

70%

Avg occupancy rate

€303

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

€25k

€80k

€140k

€200k

Sign up to see the data on 40 all comparables

€14,949

Profit

Revenue

€124,169

Operating Expenses

€23,889

Operating Income

€100,280

Mortgage & Taxes

€85,331

Profit (Cash Flow)

€14,949

€374,392

Cash Investment

Down Payment

€320,000

Renos & Furnishing

€6,392

Closing Costs

€48,000

Total

€374,392

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.99%

Cap Rate

6.26%

Profit (Cummulative)

€14,949

€1,280,000

€6,392

€48,000

€0

Total Gain

€85,490